[ATRIUM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 4.05%
YoY- 500.52%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,950 38,766 38,592 34,405 33,025 33,004 33,004 11.66%
PBT 24,761 23,878 26,128 21,111 20,141 20,516 20,656 12.83%
Tax 0 0 0 -153 0 0 0 -
NP 24,761 23,878 26,128 20,958 20,141 20,516 20,656 12.83%
-
NP to SH 24,761 23,878 26,128 20,958 20,141 20,516 20,656 12.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.72% 0.00% 0.00% 0.00% -
Total Cost 14,189 14,888 12,464 13,447 12,884 12,488 12,348 9.69%
-
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 19,644 19,234 20,462 18,416 16,370 16,370 16,370 12.91%
Div Payout % 79.33% 80.55% 78.32% 87.87% 81.28% 79.79% 79.25% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,571 266,443 266,156 265,747 263,987 263,250 262,248 1.59%
NOSH 204,625 204,625 204,625 204,625 204,625 204,625 204,625 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 63.57% 61.60% 67.70% 60.92% 60.99% 62.16% 62.59% -
ROE 9.22% 8.96% 9.82% 7.89% 7.63% 7.79% 7.88% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.04 18.94 18.86 16.81 16.14 16.13 16.13 11.68%
EPS 12.11 11.66 12.76 10.24 8.59 8.78 8.84 23.32%
DPS 9.60 9.40 10.00 9.00 8.00 8.00 8.00 12.91%
NAPS 1.3125 1.3021 1.3007 1.2987 1.2901 1.2865 1.2816 1.59%
Adjusted Per Share Value based on latest NOSH - 204,625
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.67 14.60 14.53 12.96 12.44 12.43 12.43 11.66%
EPS 9.32 8.99 9.84 7.89 7.58 7.73 7.78 12.78%
DPS 7.40 7.24 7.71 6.94 6.16 6.16 6.16 12.99%
NAPS 1.0114 1.0034 1.0023 1.0007 0.9941 0.9913 0.9876 1.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.46 1.50 1.34 1.15 1.07 1.03 0.92 -
P/RPS 7.67 7.92 7.11 6.84 6.63 6.39 5.70 21.86%
P/EPS 12.07 12.85 10.49 11.23 10.87 10.27 9.11 20.61%
EY 8.29 7.78 9.53 8.91 9.20 9.73 10.97 -17.02%
DY 6.58 6.27 7.46 7.83 7.48 7.77 8.70 -16.97%
P/NAPS 1.11 1.15 1.03 0.89 0.83 0.80 0.72 33.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 28/10/21 27/07/21 27/04/21 26/01/21 27/10/20 06/08/20 28/05/20 -
Price 1.44 1.45 1.44 1.23 1.08 1.04 1.01 -
P/RPS 7.56 7.65 7.64 7.32 6.69 6.45 6.26 13.39%
P/EPS 11.90 12.43 11.28 12.01 10.97 10.37 10.01 12.20%
EY 8.40 8.05 8.87 8.33 9.11 9.64 9.99 -10.90%
DY 6.67 6.48 6.94 7.32 7.41 7.69 7.92 -10.81%
P/NAPS 1.10 1.11 1.11 0.95 0.84 0.81 0.79 24.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment